1view

Owner Contacts

$435,000

NAL Estimated Property Value

4203 Rutland St # A, Houston, TX, 77018

Off Market

3 Beds

3 Bath

1,928 Sq Ft

Single Family Residence

$254.14 / sqft

Built in 2022

Property Lead Type:

Absentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Oven, Microwave, Gas Range, Dishwasher

FlooringTile, Vinyl

Exterior

Lot Size2,993 sqft

Building Information

Year Built2021

Garage Spaces2

Land Information

APN1414000010001

Lot Number1

Land UseResidential

Legal DescriptionLT 1 BLK 1 RUTLAND TERRACE

Census Tract530600

Assessed Land Value$113,135

Assessed Improvement Value$298,833

Assessment Year2025

About this property

BRAND NEW CONSTRUCTION, Ready for move in. 2 story Modern Farmhouses - with downstairs living, a private driveway and private HUGH backyard! NO HOA. Amazing price point to get a real home. Custom features including Custom Artesian wood cabinetry, quartz countertops, stainless steel appliances, LED lighting, custom designer tiles and energy efficient features throughout. Wide plank LVP floors. Indulge in the HUGE main suite - abundant natural light with a luxurious main suite spa-like bath. Full main suite custom closet system. Buy into a Houston location with tremendous growth - so close to the redeveloping Houston Farmer's Market & several breweries nearby. Whole Foods 365 up the street, Newly built school and a City pocket park. NO PRIOR FLOODING ISSUES. If anyone in Houston is curious how JST CUSTOM HOMES build quality stands out from the rest, just ask !

Investor Tools

$435,000

Estimated Property Value

$359,711Estimated Mortgage Balance

$75,289Estimated Equity

33% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,940 /month

Positive

Cash Flow Estimate:

$980 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$818/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,641

$411,968

2025

$113,135

$298,833

$411,968

Tax History

Year

Tax Paid

Assessed Value

2024

$7,641

$411,968

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

C & T Mortgage Inc

Conventional

$380,000

First

Jun 8, 2023

Jul 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$359,711

$182,289

33%

83%

$2,279/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$2,279/mo

$-557/mo

4.8%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area